Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $27,174 initial cash invested.
-2.52%
Cash On Cash
6.55%
Cap Rate
1.02
DSCR
$1,461
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,461 income − $1,518 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,174
Downpayment
20%
$25,880
Closing costs
1%
$1,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,461
Total Expenses
$1,518
Mortgage P&I
47%
$690
Property Taxes
27%
$392
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0